XML 48 R26.htm IDEA: XBRL DOCUMENT v3.3.1.900
WARRANTS
12 Months Ended
Dec. 31, 2015
WARRANTS [Abstract]  
WARRANTS
18. WARRANTS

 

In March 2009, the Company issued to Nokia Growth Partner ("NGP"), a warrant to purchase up to 80 million of ordinary shares with a purchase price $0.125 per share, which was to be expired in five years after the issuance. In August 2012, NGP transferred 50% of its original warrant in the form of a warrant to purchase up to 40 million of ordinary shares of the Company, exercisable prior to March 18, 2014, to Fit Run Limited. In exchange for the original warrant, the Company issued a new warrant to NGP to purchase up to 40 million of ordinary shares, exercisable prior to March 18, 2014. During 2013, warrants to purchase 80 million of ordinary shares were exercised by NGP and Fit Run Limited and cash proceeds of $10,000,000 was received by the Company. The exercise of the warrants and the corresponding issuance of the ordinary share were recorded in equity.

 

During 2012, in connection with the acquisition of intangible assets relating to game licenses, the Company issued a number of tranches of warrants as part of the consideration. The warrants are exercisable by the warrant holders starting from the commercial launch dates of respective games. The warrants were not determined as free standing financial instruments required to be measured at fair value at subsequent reporting dates since the underlying warrants were issued as part of settlement consideration for the purchases of game licenses and were not redeemable. The warrants held by the holders are required to be classified as equity and were recognized at the fair value of $14,889,000 and are not remeasured at subsequent reporting dates.

 

The following table sets forth information regarding the warrants issued during 2012:

 

No. of                        
underlying     Price per     Fair value     Exercisable   Total  
Issue date shares     share     per warrant     period   fair value  
                       
Tranch 1    May 11, 2012     120,000,000     $ 0.1485     $ 0.0372     One year from
May 11, 2012
  $ 4,470,000  
Tranch 2   May 11, 2012     40,000,000       0.1485       0.0681     Three years from
commercial launch
    2,723,000  
Tranch 3   May 11, 2012     40,000,000       0.1485       0.0837     Three years from
commercial launch
    3,346,000  
Tranch 4   August 2, 2012     40,000,000       0.1985       0.0537     One year from
commercial launch
    2,148,000  
Tranch 5   August 28, 2012     40,000,000     $ 0.1750     $ 0.0550     One year from
commercial launch
    2,202,000  
                                         
Total         280,000,000                         $ 14,889,000  

 

The fair value of the warrants issued during 2012 was determined by the Company using Binomial Option Pricing Model with the following assumptions:

 

Tranch 1     Tranch 2     Tranch 3     Tranch 4     Tranch 5  
                         
Risk-fee rate of return 0.952 %     1.674 %     1.916 %     1.185 %     1.186 %
Expected remaining contractual lives of the warrants  1 year       4 years       5 years       1.8 years       2.1 years  
Volatility     63.2 %     58.5 %     66.6 %     56.6 %     54.5 %
Expected dividend yield     -       -       -       -       -  

 

Exercisable multiple was not considered by the Company in the valuation since it was assumed that the warrant holders have no incentive to exercise the warrants before maturity as the Company does not pay dividends, and theoretically, holders of call options are better off to hold the warrants until maturity. During 2013, warrants to purchase 120 million of ordinary shares were exercised by the holder and cash proceeds of $17,800,000 was received by the Company. During 2014, warrants to purchase 40 million of ordinary shares were exercised by the holder and cash proceeds of $5,940,000 was received by the Company.In addition, warrants to purchase 40 million of ordinary shares were forfeited in 2014 and warrants to purchase of 40 million of ordinary shares were expired in 2015. As of December 31, 2015, the warrants for the purchases of up to 40 million ordinary shares of the Company remained outstanding. The exercise of the warrants, the corresponding issuance of ordinary shares and expiry of warrants were recorded in equity.

 

A summary of the warrant activities is as follows:

 

Number of
underlying
shares
Underlying shares outstanding at January 1, 2013     360,000,000  
Exercised     (200,000,000 )
         
Underlying shares outstanding at December 31, 2013     160,000,000  
Exercised     (40,000,000 )
Forfeited     (40,000,000 )
         
Underlying shares outstanding at December 31, 2014     80,000,000  
Expired     (40,000,000 )
         
Underlying shares outstanding at December 31, 2015      40,000,000